Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Roblox
RBLX
| (Q3)2025/09/30 | (Q2)2025/06/30 | (Q1)2025/03/31 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/30 | (Q2)2024/06/30 | (Q1)2024/03/31 | (FY)2023/12/31 | (Q4)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 27.84%2.22亿 | -38.79%1.7亿 | 34.35%2.11亿 | 59.75%2.23亿 | 59.75%2.23亿 | -19.11%1.74亿 | 93.04%2.78亿 | 5.29%1.57亿 | 13.88%1.39亿 | 13.88%1.39亿 |
| -现金和现金等价物 | 60.61%1.32亿 | -54.21%7,283.5万 | 0.17%6,970万 | 89.85%1.37亿 | 89.85%1.37亿 | -37.18%8,215.4万 | 169.57%1.59亿 | -5.09%6,958.2万 | 31.92%7,241.4万 | 31.92%7,241.4万 |
| -短期投资 | -1.58%9,005.7万 | -18.18%9,736.1万 | 61.64%1.41亿 | 27.18%8,510万 | 27.18%8,510万 | 9.06%9,150.2万 | 39.93%1.19亿 | 15.37%8,715.5万 | -0.79%6,691.2万 | -0.79%6,691.2万 |
| 应收款项 | -17.46%8,181.4万 | 6.03%8,056万 | 40.64%8,943万 | 41.16%8,942.9万 | 41.16%8,942.9万 | 58.11%9,912.5万 | 21.56%7,598.1万 | 3.82%6,358.8万 | 16.45%6,335.1万 | 16.45%6,335.1万 |
| -应收账款 | -13.36%8,096.5万 | 20.50%7,882.9万 | 57.12%8,769.1万 | 59.86%8,792.2万 | 59.86%8,792.2万 | 71.32%9,344.8万 | 25.81%6,542万 | 8.70%5,581万 | 13.64%5,500.1万 | 13.64%5,500.1万 |
| -应收税费 | -85.04%84.9万 | -83.61%173.1万 | -77.64%173.9万 | -81.95%150.7万 | -81.95%150.7万 | -30.32%567.7万 | 0.56%1,056.1万 | -21.48%777.8万 | 39.12%835万 | 39.12%835万 |
| 其他流动资产 | 103.90%2.18亿 | 73.33%1.11亿 | 19.60%8,694.7万 | 113.65%1.27亿 | 113.65%1.27亿 | 119.18%1.07亿 | 0.87%6,389.3万 | 29.82%7,269.8万 | -8.19%5,957.8万 | -8.19%5,957.8万 |
| 流动资产合计 | 37.40%5.22亿 | -13.50%3.62亿 | 32.06%3.87亿 | 67.51%4.39亿 | 67.51%4.39亿 | 10.03%3.8亿 | 54.85%4.18亿 | 10.12%2.93亿 | -51.33%2.62亿 | -51.33%2.62亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -10.83%3,285.4万 | 58.73%3,385.3万 | 67.29%3,597.8万 | 65.99%3,682.3万 | 65.99%3,682.3万 | 63.26%3,684.4万 | -6.71%2,132.7万 | -13.53%2,150.7万 | -12.32%2,218.4万 | -12.32%2,218.4万 |
| -固定资产 | ---- | ---- | ---- | 55.77%5,516.5万 | 55.77%5,516.5万 | ---- | ---- | ---- | -6.09%3,541.4万 | -6.09%3,541.4万 |
| -累计折旧 | ---- | ---- | ---- | -38.64%-1,834.2万 | -38.64%-1,834.2万 | ---- | ---- | ---- | -6.61%-1,323万 | -6.61%-1,323万 |
| 商誉及其他无形资产 | -6.34%2.34亿 | 83.52%2.33亿 | 91.99%2.45亿 | 96.63%2.5亿 | 96.63%2.5亿 | 88.10%2.5亿 | -4.96%1.27亿 | -7.38%1.28亿 | -8.89%1.27亿 | -8.89%1.27亿 |
| -商誉 | 17.41%8,539.2万 | 96.34%8,397.2万 | 107.23%8,790.7万 | 110.98%8,782.4万 | 110.98%8,782.4万 | 71.69%7,273.1万 | 2.30%4,276.9万 | -0.15%4,241.9万 | -2.10%4,162.6万 | -2.10%4,162.6万 |
| -其他无形资产 | -16.08%1.49亿 | 76.99%1.49亿 | 84.40%1.57亿 | 89.63%1.62亿 | 89.63%1.62亿 | 95.77%1.77亿 | -8.27%8,402.6万 | -10.60%8,517.7万 | -11.87%8,539万 | -11.87%8,539万 |
| 投资和预付款 | 14.61%13.38亿 | 11.86%12.64亿 | -3.12%12.14亿 | -7.23%12.22亿 | -7.23%12.22亿 | -8.48%11.68亿 | -11.28%11.3亿 | -3.71%12.53亿 | 99.50%13.18亿 | 99.50%13.18亿 |
| 非流动递延资产 | 86.45%572.4万 | 51.18%604.7万 | 48.53%549.1万 | 4.33%418.9万 | 4.33%418.9万 | 157.33%307万 | 235.29%400万 | 209.89%369.7万 | 405.67%401.5万 | 405.67%401.5万 |
| 非流动资产合计 | 10.52%16.11亿 | 19.84%15.37亿 | 6.72%15亿 | 2.88%15.13亿 | 2.88%15.13亿 | 1.75%14.58亿 | -10.42%12.82亿 | -4.05%14.06亿 | 78.07%14.71亿 | 78.07%14.71亿 |
| 总资产 | 16.07%21.33亿 | 11.65%18.99亿 | 11.09%18.87亿 | 12.66%19.52亿 | 12.66%19.52亿 | 3.36%18.37亿 | -0.06%17亿 | -1.87%16.99亿 | 26.98%17.33亿 | 26.98%17.33亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 54.98%2亿 | 35.39%1.02亿 | 43.55%1.08亿 | 0.15%1.65亿 | 0.15%1.65亿 | -46.47%1.29亿 | -50.23%7,538.7万 | -55.72%7,551.7万 | 53.60%1.65亿 | 53.60%1.65亿 |
| -应付账款 | 22.08%1.57亿 | 25.78%9,270万 | 33.07%9,937.2万 | 69.58%1.55亿 | 69.58%1.55亿 | -20.92%1.28亿 | -0.06%7,369.9万 | 3.49%7,467.8万 | 14.70%9,149.6万 | 14.70%9,149.6万 |
| -应付税费 | 4,552.08%3,582.1万 | 24.41%210万 | 64.96%138.4万 | -99.33%49.3万 | -99.33%49.3万 | -98.96%77万 | -97.68%168.8万 | -98.84%83.9万 | 4,432.70%7,374.7万 | 4,432.70%7,374.7万 |
| -应付关联方款项 | --761.8万 | --726.7万 | --764.8万 | --983.3万 | --983.3万 | ---- | ---- | ---- | --0 | --0 |
| 短期借款与租赁负债 | 3.24%1.48亿 | -3.14%1.51亿 | -6.03%1.42亿 | 5.07%1.46亿 | 5.07%1.46亿 | -5.02%1.43亿 | 17.14%1.56亿 | 16.59%1.51亿 | 4.50%1.39亿 | 4.50%1.39亿 |
| -短期借款 | 2.04%1.44亿 | -4.48%1.47亿 | -6.58%1.4亿 | 4.65%1.44亿 | 4.65%1.44亿 | -5.32%1.41亿 | 17.35%1.54亿 | 17.37%1.5亿 | 4.68%1.38亿 | 4.68%1.38亿 |
| -短期租赁负债 | 92.28%368.8万 | 131.02%356.7万 | 47.74%225.3万 | 44.34%214.2万 | 44.34%214.2万 | 23.66%191.8万 | -0.77%154.4万 | -29.40%152.5万 | -9.90%148.4万 | -9.90%148.4万 |
| 递延负债 | -18.28%7,758.9万 | -21.85%8,519.2万 | 93.14%1.28亿 | 50.52%7,536.8万 | 50.52%7,536.8万 | 39.29%9,494.1万 | 55.43%1.09亿 | 2.97%6,640.1万 | -18.97%5,007.1万 | -18.97%5,007.1万 |
| 其他流动负债 | 116.01%2.31亿 | 99.49%1.27亿 | 36.99%9,958.8万 | 133.25%1.39亿 | 133.25%1.39亿 | 119.18%1.07亿 | 0.87%6,389.3万 | 29.82%7,269.8万 | -71.20%5,957.8万 | -71.20%5,957.8万 |
| 流动负债总额 | 38.42%6.56亿 | 15.23%4.66亿 | 30.77%4.78亿 | 27.04%5.26亿 | 27.04%5.26亿 | -6.85%4.74亿 | -3.32%4.04亿 | -13.06%3.66亿 | -18.72%4.14亿 | -18.72%4.14亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -14.40%2,729.8万 | 47.84%2,801.6万 | 64.53%3,102.5万 | 64.63%3,200.5万 | 64.63%3,200.5万 | 60.85%3,188.9万 | -5.83%1,895万 | -19.89%1,885.7万 | -18.51%1,944.1万 | -18.51%1,944.1万 |
| -长期租赁负债 | -14.40%2,729.8万 | 47.84%2,801.6万 | 64.53%3,102.5万 | 64.63%3,200.5万 | 64.63%3,200.5万 | 60.85%3,188.9万 | -5.83%1,895万 | -13.99%1,885.7万 | -12.71%1,944.1万 | -12.71%1,944.1万 |
| 递延负债 | -19.94%5,811.6万 | 93.12%7,663.2万 | 56.72%6,917.9万 | 62.95%7,085.9万 | 62.95%7,085.9万 | 111.75%7,259.1万 | 5.84%3,968.1万 | 16.48%4,414.3万 | 16.92%4,348.6万 | 16.92%4,348.6万 |
| 应付关联方款项 | -52.15%686.2万 | -52.64%665.8万 | -52.49%646.1万 | -50.56%645.1万 | -50.56%645.1万 | 16.71%1,434.2万 | 18.88%1,405.8万 | 16.47%1,360万 | 14.55%1,304.7万 | 14.55%1,304.7万 |
| 非流动负债总额 | -22.34%9,227.6万 | 53.13%1.11亿 | 39.25%1.07亿 | 43.88%1.09亿 | 43.88%1.09亿 | 78.96%1.19亿 | 4.68%7,268.9万 | 4.77%7,660万 | 4.88%7,597.4万 | 4.88%7,597.4万 |
| 总负债 | 26.24%7.49亿 | 21.01%5.77亿 | 32.24%5.85亿 | 29.66%6.35亿 | 29.66%6.35亿 | 3.05%5.93亿 | -2.18%4.77亿 | -10.42%4.42亿 | -15.78%4.9亿 | -15.78%4.9亿 |
| 所有者权益 | ||||||||||
| 股本 | -1.31%1,634.9万 | -1.70%1,634.9万 | -2.09%1,640.8万 | -2.48%1,640.8万 | -2.48%1,640.8万 | -2.29%1,656.6万 | -2.73%1,663.2万 | -4.03%1,675.9万 | -4.17%1,682.6万 | -4.17%1,682.6万 |
| -普通股股本 | -1.31%1,634.9万 | -1.70%1,634.9万 | -2.09%1,640.8万 | -2.48%1,640.8万 | -2.48%1,640.8万 | -2.29%1,656.6万 | -2.73%1,663.2万 | -4.03%1,675.9万 | -4.17%1,682.6万 | -4.17%1,682.6万 |
| 留存收益 | 10.94%13.4亿 | 8.22%12.8亿 | 1.15%12.37亿 | 3.21%12.54亿 | 3.21%12.54亿 | 3.67%12.08亿 | -0.18%11.83亿 | 1.15%12.23亿 | 65.66%12.15亿 | 65.66%12.15亿 |
| 资本公积 | 10.99%3,306.6万 | 11.15%3,192.8万 | 10.26%3,084.3万 | 10.38%3,085.9万 | 10.38%3,085.9万 | 10.01%2,979.2万 | 8.22%2,872.5万 | 9.18%2,797.2万 | -1.77%2,795.6万 | -1.77%2,795.6万 |
| 减:库存股 | -1.71%3,472万 | -1.71%3,472万 | -7.34%3,322.5万 | -2.07%3,137.3万 | -2.07%3,137.3万 | 8.93%3,532.4万 | 5.96%3,532.4万 | 5.28%3,585.8万 | -9.93%3,203.7万 | -9.93%3,203.7万 |
| 不影响留存收益的损益 | 26.23%3,121.7万 | -0.78%3,002.5万 | 129.96%5,227.8万 | 262.05%4,836.2万 | 262.05%4,836.2万 | 1.59%2,473.1万 | 72.23%3,026.1万 | -3.38%2,273.4万 | -44.63%1,335.8万 | -44.63%1,335.8万 |
| 其他权益 | -726.76%-222.5万 | -343.33%-182.5万 | -173.87%-124.4万 | -150.53%-104.1万 | -150.53%-104.1万 | -52.86%35.5万 | -51.83%75万 | 138.65%168.4万 | -86.26%206万 | -86.26%206万 |
| 股东权益总额 | 11.23%13.84亿 | 8.00%13.22亿 | 3.65%13.03亿 | 5.96%13.17亿 | 5.96%13.17亿 | 3.51%12.44亿 | 0.78%12.24亿 | 1.53%12.57亿 | 58.77%12.43亿 | 58.77%12.43亿 |
| 总权益 | 11.23%13.84亿 | 8.00%13.22亿 | 3.65%13.03亿 | 5.96%13.17亿 | 5.96%13.17亿 | 3.51%12.44亿 | 0.78%12.24亿 | 1.53%12.57亿 | 58.77%12.43亿 | 58.77%12.43亿 |
| 货币单位 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 |
| 会计准则 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| 审计意见 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |